YouGov Regulatory News (YOU)

13 Oct 2008 07:00

YouGov plc
Nadhim Zahawi / Alan Newman	020 7012 6000
Financial Dynamics
Charles Palmer / Nicola Biles	020 7831 3113
Grant Thornton Corporate Finance - Nominated Advisor
Gerry Beaney / Colin Aaronson	020 7383 5100

		31 July 2008		31 July 2007
Normalised operating profit		£'000		£'000
Group operating profit		7,867		5,573
Normalisation adjustments:
One off IFRS transition costs		59		-
Holiday pay		229		47
Integration		540		-
Normalised operating profit		8,695		5,620
Earnings per share		p		p
Basic EPS		4.9		6.2
Net effect of adjustments for
amortisation, share based
payments, imputed interest
and exceptional items		2.8		0.1
Adjusted EPS		7.7		6.3
Net effect of normalisation
adjustments		0.6		0.1
Normalised EPS		8.3		6.4

 

YOUGOV PLC

consolidated income statement

For the year ended 31 July 2008

	Note	31 July 2008	31 July 2007
		£'000	£'000
Group revenue	1	40,390	14,303
Cost of sales		(7,037)	(2,647)
Gross profit		33,353	11,656
Operating expenses		(25,486)	(6,083)
Group operating profit	1	7,867	5,573
Amortisation of intangibles		(2,822)	(15)
Group profit before exceptional items		5,045	5,558
Exceptional costs	2	(1,200)	-
Group profit before finance costs		3,845	5,558
Finance income		500	188
Finance costs		(74)	(2)
Imputed finance cost		(318)	-
Share of post tax profit/(loss) in joint ventures		23	(3)
Share of post tax loss in associate		-	(136)
Group profit before taxation	1	3,976	5,605

Tax credit/(expense)	3	1,321	(613)
Group profit after taxation	1	5,297	4,992
Attributable to:
Equity holders of the parent company		4,525	4,198
Minority interests		772	794
		5,297	4,992
Earnings per share
Basic earnings per share attributable to equity holders of the company	4	4.9	6.2*
Diluted earnings per share attributable to equity holders of the company		4.6	5.9*

*Restated assuming 5:1 share split on 10 April 2007 had been effective throughout the period.

 

YOUGOV PLC

consolidated BAlance sheet

As at 31 July 2008

		31 July 2008	31 July 2007
Assets	Note	£'000	£'000
Non current assets
Goodwill		33,500	1,095
Intangible assets	5	17,118	343
Property, plant and equipment	6	2,217	499
Investments accounted for using the equity method		194	4,534
Deferred tax assets		1,563	20
Total non current assets		54,592	6,491
Current assets
Trade and other receivables		17,239	5,693
Other short term financial assets		35	-
Current tax assets		4	-
Cash and cash equivalents		13,406	4,061
Total current assets	7	30,684	9,754
Total assets		85,276	16,245
Liabilities
Current liabilities
Lease liabilities		3	24
Provisions		1,265	-
Deferred consideration		5,898	-
Trade and other payables		10,275	3,470
Borrowings		1,127	-
Current tax liabilities		1,048	147
Total current liabilities	8	19,616	3,641
Net current assets		11,068	6,113
Non current liabilities
Lease liabilities		6	-
Provisions		15	334
Deferred consideration		1,152	-
Deferred tax liabilities		4,865	56
Total non current liabilities	9	6,038	390
Total liabilities		25,654	4,031
Total net assets	1	59,622	12,214

YOUGOV PLC

consolidated BAlance sheet

As at 31 July 2008

		31 July 2008	31 July 2007
		£'000	£'000
Equity
Issued share capital		190	135
Share premium		29,156	3,026
Merger reserve		9,239	-
Deferred consideration reserve		1,438	-
Foreign exchange reserve		4,465	(360)
Profit and loss reserve		12,902	7,953
Total equity attributable to shareholders of the parent company		57,390	10,754
Minority interests in equity		2,232	1,460
Total equity		59,622	12,214

YOUGOV PLC

consolidated STATEMENT OF CHANGES IN EQUITY

As at 31 July 2008

.	Attributable to equity holders of the Company
	Share capital	Share premium account	Foreign exchange reserve	Merger reserve	Deferred consideration reserve	Profit and loss account	TOTAL	Minority interest	Total Equity
	£'000	£'000	£'000	£'000	£'000	£'000	£'000	£'000	£'000
Balance at 1 August 2006	134	2,943	-	-	-	3,735	6,812	743	7,555
Changes in equity for 2007
Exchange differences on translating foreign operations	-	-	(360)	-	-	-	(360)	(77)	(437)
Net income/(expense) recognised directly in equity	-	-	(360)	-	-	-	(360)	(77)	(437)
Profit for the period	-	-	-	-	-	4,198	4,198	794	4,992
Total recognised income and expense for the period	-	-	(360)	-	-	4,198	3,838	717	4,555
Dividends	-	-	-	-	-	(12)	(12)	-	(12)
Expenses offset against share premium	-	(19)	-	-	-	-	(19)	-	(19)
Issue of share capital for exercise of share options	1	102	-	-	-	-	103	-	103
Issue of share options	-	-	-	-	-	32	32	-	32
Balance at 31 July 2007	135	3,026	(360)	-	-	7,953	10,754	1,460	12,214
Changes in equity for 2008
Exchange differences on translating foreign operations	-	-	4,825	-	-	-	4,825	-	4,825
Net income/(expense) recognised directly in equity	-	-	4,825	-	-	-	4,825	-	4,825
Profit for the period	-	-	-	-	-	4,524	4,524	772	5,296
Total recognised income and expense for the period	-	-	4,825	-	-	4,524	9,349	772	10,121
Expenses offset against share premium	-	(1,076)	-	-	-	-	(1,076)	-	(1,076)
Issue of share capital through exercise of share options	4	245	-	-	-	-	249	-	249
Issue of share capital through fundraising	39	26,961	-	-	-	-	27,000	-	27,000
Issue of share capital through allotment of shares in satisfaction of acquisition consideration	12	-	-	9,239	-	-	9,251	-	9,251
Deferred consideration as part consideration for acquisition	-	-	-	-	1,438	-	1,438	-	1,438
Issue of share options	-	-	-	-	-	425	425	-	425
Balance at 31 July 2008	190	29,156	4,465	9,239	1,438	12,902	57,390	2,232	59,622

YOUGOV PLC

consolidated Cash flow Statement

For the year ended 31 July 2008

	Note	31 July 2008	31 July 2007
		£'000	£'000
Cash flows from operating activities
Profit after taxation	1	5,297	4,992
Adjustments for:
Depreciation		522	111
Amortisation		2,822	15
Loss on disposal of fixed assets		1	-
Foreign exchange loss		53	-
Share option expense		311	-
Taxation expense recorded in profit and loss		(1,321)	613
Investment income		(108)	(232)
Increase in trade and other receivables		(7,046)	(2,000)
Increase in trade and other payables		2,611	1,307
Cash generated from operations		3,142	4,806
Interest paid		(74)	(2)
Income taxes paid		(675)	(960)
Net cash generated from operating activities		2,393	3,844
Cash flow from investing activities
Acquisition of subsidiaries (net of cash acquired)		(16,044)	(681)
Acquisition of associate		-	(3,727)
Acquisition of joint venture		-	(34)
Other investments made		(77)	-
Proceeds from sale of property, plant and equipment		8	-
Purchase of property, plant and equipment		(1,694)	(467)
Purchase of intangible assets		(1,441)	(383)
Interest received		500	234
Settlement of deferred considerations		(588)	-
Net cash used in investing activities		(19,336)	(5,058)
Cash flows from financing activities
Proceeds from issue of share capital		26,174	84
Loan repayments		(15)	-
Financing drawn down		172	-
Proceeds from sale of financial assets		75	-
Net cash generated from financing activities		26,406	84
Net increase/(decrease) in cash, cash equivalents and overdrafts		9,463	(1,130)
Cash and cash equivalents at beginning of year		4,061	5,546
Exchange loss on cash and cash equivalents		(118)	(355)
Cash, cash equivalents and overdrafts at end of year		13,406	4,061

 

YOUGOV PLC

Basis of preparation OF the consolidated financial statements

For the year ended 31 July 2008

Nature of operations

 

YouGov plc and subsidiaries' ('the Group') principal activity is the provision of market research.

YouGov plc is the Group's ultimate parent company. It is incorporated and domiciled in Great Britain. The address of YouGov plc's registered office is 50 Featherstone Street, London, EC1Y 8RT United Kingdom. YouGov plc's shares are listed on the Alternative Investment Market of the London Stock Exchange.

YouGov plc's annual consolidated financial statements are presented in Pounds Sterling (£), which is also the functional currency of the parent company.

These annual consolidated financial statements have been approved for issue by the Board of Directors on 10 October 2008.

 

Basis of preparation

The consolidated financial statements of YouGov plc are for the year ended 31 July 2008. They have been prepared under the historical cost convention with the exception of certain non-current assets that are carried at fair value in accordance with the accounting policies set out below. The consolidated financial statements have been prepared in accordance with applicable International Financial Reporting Standards as adopted by the EU. All references to IFRS in these statements refer to IFRS as adopted by the EU.

The policies set out below have been consistently applied to all years presented and comparative information has been restated and represented under IFRS.

YouGov plc's consolidated financial statements have been prepared in accordance with UK's Generally Accepted Accounting Principles (GAAP) until 31 July 2007. The date of transition to IFRS was 1 August 2006. The comparative figures in respect of the year ended 31 July 2007 have been restated to reflect changes in accounting policies as a result of adaptation of IFRS. The Parent company financial statements are prepared under UK GAAP. 

A conversion statement explaining reconciliation and description of the effect of the transition from UK GAAP to IFRS on equity, net income and cash flows has been in the full annual report.

The group has taken advantage of certain exemptions available under IFRS 1 First time adoption of International Financial Reporting Standards. The exemptions used are explained under the respective accounting policy.

The principal accounting policies of the Group are set out below and have been applied consistently in presenting the consolidated financial information.

 

Basis of consolidation

The group financial statements consolidate those of the company and all of its subsidiary undertakings drawn up to 31 July 2008. Subsidiaries are entities controlled by the Group. Control is achieved where the Group has the power to govern the financial and operating policies of an entity so as to obtain benefits from its activities. The group obtains and exercises control through voting rights.

All intra-group transactions, balances, income and expenses are eliminated in full on consolidation. Amounts reported in the financial statements of subsidiaries have been adjusted where necessary to ensure consistency with the accounting policies adopted by the group.

Acquisitions of subsidiaries are dealt with by the purchase method. The purchase method involves the recognition at fair value of all identifiable assets and liabilities, including contingent liabilities of the subsidiary, at the acquisition date, regardless of whether or not they were recorded in the financial

statements of the subsidiary prior to acquisition. On initial recognition, the assets and liabilities of the subsidiary are included in the consolidated balance sheet at their fair values, which are also used as the bases for subsequent measurement in accordance with the group accounting policies. Goodwill is stated after separating out identifiable intangible assets. Goodwill represents the excess of acquisition cost over the fair value of the group's share of the identifiable net assets of the acquired subsidiary at the date of acquisition.

The group applies a policy of treating transactions with minority interests as transactions with parties external to the group. Disposals to minority interests result in gains and losses for the group that are recorded in the income statement. Purchases from minority interests result in goodwill, being the difference between any consideration paid and the relevant share acquired of the carrying value of net assets of the subsidiary.

YOUGOV PLC

NOTES TO THE COMPANY FINANCIAL STATEMENTS

For the year ended 31 July 2008

 

1. REVENUE AND PROFIT BEFORE TAXATION

Segmental Analysis

For internal reporting purposes the Group is organised into five operating divisions based on geographic lines - UK, Middle East & North Africa, Germany & Central Europe, Scandinavia & Northern Europe & North America. These divisions are the basis on which the Group reports its segmental information. The Group only undertakes one class of business, that of market research.

 

	UK	Middle East & North Africa	Germany & Central Europe	Scandin-avia & Northern Europe	North America	Consolidation eliminations	Consolid-ated
2008	£’000	£’000	£’000	£’000	£’000	£’000	£’000
Revenue
External sales	11,962	7,670	11,960	6,488	2,310	-	40,390
Inter-segment sales	612	1	32	19	520	(1,184)	-
Total revenue	12,574	7,671	11,992	6,507	2,830	(1,184)	40,390

Segment result
Gross profit	10,778	5,673	8,835	5,540	2,234	293	33,353
Operating profit/(loss)	3,918	3,814	740	964	(73)	426	9,789
Unallocated corporate expenses							(1,922)
Operating profit							7,867
Amortisation of intangibles							(4,022)
Finance income							500
Finance costs							(74)
Imputed finance cost							(318)
Share of results of joint ventures							23
Profit before taxation							3,976
Tax expense							1,321
Profit after taxation							5,297
Other segment information
Capital additions	697	1,153	625	113	115	16,769	19,472
Depreciation	158	40	254	31	47	(8)	522
Amortisation	115	33	81	199	12	2,382	2,822
Share based payments	64	-	-	-	247	-	311
Assets
Segment assets	16,336	11,049	6,374	4,742	5,040	(6,764)	36,777
Investments in joint ventures	133	-	-	-	-	-	133
Unallocated corporate assets	-	-	-	-	-	-	48,366
Total assets	16,469	11,049	6,374	4,742	5,040	(6,764)	85,276
Liabilities
Segment liabilities	7,926	1,115	5,235	3,829	1,730	(1,753)	18,082
Unallocated corporate liabilities	-	-	-	-	-	-	7,572
Total liabilities	7,926	1,115	5,235	3,829	1,730	(1,753)	25,654

	UK	Middle East & North Africa	Germany & Central Europe	Scandin-avia & Northern Europe	North America	Consolidation eliminations	Consolid-ated
2007	£’000	£’000	£’000	£’000	£’000	£’000	£’000
Revenue
External sales	7,880	6,423	-	-	-	-	14,303
Inter-segment sales	418	65	-	-	-	(483)	-
Total revenue	8,298	6,488	-	-	-	(483)	14,303

Segment result
Gross profit	6,836	4,885	-	-	-	(65)	11,656
Operating profit	3,515	3,631	-	-	-	8	7,154
Unallocated corporate expenses							(1,581)
Operating profit							5,573
Amortisation of intangibles							(15)
Finance income							188
Finance costs							(2)
Share of results of joint ventures							(3)
Share of results of associates							(136)
Profit before taxation							5,605
Tax expense							(613)
Profit after taxation							4,992
Other segment information
Capital additions	671	179	-	-	-	-	850
Depreciation	97	14	-	-	-	-	111
Amortisation	12	3	-	-	-	-	15
Share based payments	37	-	-	-	-	-	37
Assets
Segment assets	12,111	6,683	-	-	-	(6,403)	12,391
Investments in joint ventures	127	-	-	-	-	-	127
Investments in associates	-	-	-	-	3,727	-	3,727
Unallocated corporate assets	-	-	-	-	-	-	-
Total assets	12,238	6,683	-	-	3,727	(6,403)	16,245
Liabilities
Segment liabilities	5,738	1,025	-	-	-	(2,732)	4,031
Unallocated corporate liabilities	-	-	-	-	-	-	-
Total liabilities	5,738	1,025	-	-	-	(2.732)	4.031

Differences between the origin and destination of revenue is material to the Group. Revenue by destination is presented below.

 

YOUGOV PLC

NOTES TO THE COMPANY FINANCIAL STATEMENTS

For the year ended 31 July 2008

	UK	Middle East & North Africa	Germany & Central Europe	Scandin-avia & Northern Europe	North America	Consolidation eliminations	Consolid-ated
2008	£’000	£’000	£’000	£’000	£’000	£’000	£’000
Revenue by destination
External sales	15,760	1,149	12,185	6,190	5,106	-	40,390
Inter-segment sales	555	581	3	33	12	(1,184)	-
Total revenue	16,315	1,730	12,188	6,223	5,118	(1,184)	40,390

	UK	Middle East & North Africa	Germany & Central Europe	Scandin-avia & Northern Europe	North America	Consolidation eliminations	Consolid-ated
2007	£’000	£’000	£’000	£’000	£’000	£’000	£’000
Revenue by destination
External sales	13,003	1,249	37	-	14	-	14,303
Inter-segment sales	65	418	-	-	-	(483)	-
Total revenue	13,068	1,667	37	-	14	(483)	14,303

2 EXCEPTIONAL ITEMS

 

 

 

	31 July 2008	31 July 2007
	£’000	£’000
Aborted acquisition costs	1,064	-
Restructuring costs	136	-
	1,200	-

3 TAX EXPENSE

 

The taxation charge represents:	31 July 2008	31 July  2007
	£'000	£'000
Income tax at @ 28% (2007: 30%)	700	597
Adjustments in respect of prior periods	(49)	(19)
Total income tax charge	651	578
Origination and reversal of temporary differences:
Current year	(1,972)	35
Prior year	-	-
Total deferred tax	(1,972)	35
Total income statement tax charge	(1,321)	613

YOUGOV PLC

NOTES TO THE COMPANY FINANCIAL STATEMENTS

For the year ended 31 July 2008

The tax assessed for the year is lower than the standard rate of corporation tax in the UK.

The differences are explained below:

	31 July 2008		31 July 2007
	£'000	%	£'000	%
Profit before tax	3,976		5,605
Profit before tax multiplied by standard rate of corporation tax in the UK of 28% (2007: 30%)	1,113	28.0%	1,682	30.0%
Impact of change in tax rate in the period	61	1.5%	-	-
Expenses not deductible for tax purposes	546	13.7%	12	0.2%
Capital allowances in excess of depreciation	(24)	(0.6%)	(45)	(0.8%)
Other temporary differences	26	0.7%	-	-
Tax deduction in respect of share options exercised	(52)	(1.3%)	-	-
IFRS 2 and share options adjustment	85	2.1%	-	-
Utilisation of tax losses	137	3.4%	-	-
Overseas earnings not assessable to UK corporation tax	(1,078)	(27.1%)	(1,052)	(18.8%)
Variation in overseas tax rates	(40)	(1%)	-	-
Adjustment in respect of prior periods	(49)	(1.2%)	(19)	(0.3%)
Research & development tax deduction	(74)	(1.8%)	-	-
Total income tax charge for the year	651	16.4%	578	10.3%
Current year deferred tax adjustment	(1,972)	(49.6%)	35	0.6%
Total income statement tax charge for the year	(1,321)	(33.2%)	613	10.9%

4 EARNINGS PER SHARE

The calculation of the basic earnings per share is based on the earnings attributable to ordinary shareholders divided by the weighted average number of shares in issue during the year. Shares held in employee share trusts are treated as cancelled for the purposes of this calculation.

The calculation of diluted earnings per share is based on the basic earnings per share, adjusted to allow for the issue of shares and the post tax effect of dividends and/or interest, on the assumed conversion of all dilutive options and other dilutive potential ordinary shares.

The adjusted earnings per share has been calculated to reflect the underlying profitability of the business by excluding the amortisation of intangible assets, share based payments, imputed interest, exceptional items and any related tax effects.

YOUGOV PLC

NOTES TO THE COMPANY FINANCIAL STATEMENTS

For the year ended 31 July 2008

	31 July 2008	31 July 2007
	£'000	£'000
Earnings	4,525	4,198
Add: amortisation of intangible assets	2,822	15
Add: share based payments	311	47
Add: imputed interest	318	-
Add: exceptional items	1,200	-
Tax effect of the above adjustments	(2,133)	(14)
Adjusted retained profit	7,043	4,246

Reconciliations of the earnings and weighted average number of shares used in the calculations are set out below.

	31 July 2008	31 July 2007
Number of shares
Weighted average number of shares during the period: ('000 shares)
- Basic	91,688	67,351*
- Dilutive effect of share options	7,829	3,462*
- Diluted	99,517	70,813*
Basic earnings per share (in pence)	4.9	6.2
Adjusted basic earnings per share (in pence)	7.7	6.3
Diluted earnings per share (in pence)	4.6	5.9
Adjusted diluted earnings per share (in pence)	7.1	6.0
The adjustments have the following effect:
Basic earnings per share	4.9	6.2
Amortisation of intangible assets	3.1	-
Share based payments	0.3	0.1
Imputed interest	0.4	-
Exceptional items	1.3	-
Tax effect of the above adjustments	(2.3)	-
Adjusted earnings per share	7.7	6.3

	31 July 2008	31 July 2007
Diluted earnings per share	4.6	5.9
Amortisation of intangible assets	2.8	-
Share based payments	0.3	0.1
Imputed interest	0.3	-
Exceptional items	1.2
Tax effect of the above adjustments	(2.1)	-
Adjusted diluted earnings per share	7.1	6.0

* Restated for 5:1 share split on 10 April 2007.

YOUGOV PLC

NOTES TO THE COMPANY FINANCIAL STATEMENTS

For the year ended 31 July 2008

5 INTANGIBLE ASSETS

The following table shows the significant additions and disposals of intangible assets.

	Con-sumer panel	Software Develop-ment	Customer contracts & lists	Patents & trade marks	Order backlog	Development costs	Total
	£'000	£'000	£'000	£'000	£'000	£'000	£'000
Gross Carrying Amount	-	5	-	-	-	-	5
Accumulated amortisation	-	(2)	-	-	-	-	(2)
Carrying amount at 1 August 2006	-	3	-	-	-	-	3
Gross Carrying Amount	124	208	-	28	-	-	360
Accumulated amortisation	(9)	(8)	-	-	-	-	(17)
Carrying amount at 31 July 2007	115	200	-	28	-	-	343
Gross Carrying Amount	6,252	1,698	5,276	6,168	390	218	20,002
Accumulated amortisation	(1,147)	(443)	(436)	(456)	(390)	(12)	(2,884)
Carrying amount at 31 July 2008	5,105	1,255	4,840	5,712	-	206	17,118

Consumer panels are the core asset from which our internet based revenues are generated. These are being amortised over their useful economic life of five years. The key component of the balance at 31 July 2008 relates to those panels acquired through acquisition, the remaining amortisation period for these is four years.

Software development costs represent the web based infrastructure which supports both our online panels and the portals for our online products such as BrandIndex. These are being amortised over their useful lives which are estimated at between three and five years. The key component of the balance at 31 July 2008 relates to that development which was acquired through acquisition, the remaining amortisation period for this is four years.

Customer contracts and lists only arise on the acquisition of an entity and are the valuation of the client relationships that have been built. These are being amortised over their useful lives which are estimated at between ten and eleven years. The remaining amortisation periods for these assets are between nine and ten years.

Patents and trademarks represent the costs of acquiring brands, protecting our existing brands from copyright and the intellectual property which supports our products and methodologies. Amortisation rates range from non amortisation up to fifteen years. The key component of the balance at 31 July 2008 relates to those patents and trademarks acquired through acquisition, the remaining amortisation period for these are between four and fourteen years. 

YOUGOV PLC

NOTES TO THE COMPANY FINANCIAL STATEMENTS

For the year ended 31 July 2008

6 PROPERTY, PLANT AND EQUIPMENT

The following table shows the significant additions and disposals of property, plant and equipment.

	Freehold property	Leasehold property Improve-ments	Computer equipment	Fixtures & fittings	Motor vehicles	Total
	£'000	£'000	£'000	£'000	£'000	£'000
Gross Carrying Amount	-	54	91	52	22	219
Accumulated depreciation	-	(13)	(31)	(16)	(4)	(64)
Carrying amount at 1 August 2006	-	41	60	36	18	155
Gross Carrying Amount	-	196	174	215	50	635
Accumulated depreciation	-	(21)	(42)	(56)	(17)	(136)
Carrying amount at 31 July 2007	-	175	132	159	33	499
Gross Carrying Amount	946	273	651	861	102	2,833
Accumulated depreciation	-	(70)	(259)	(250)	(37)	(616)
Carrying amount at 31 July 2008	946	203	392	611	65	2,217

The freehold property represents 100% of the total cost of a suite of offices in Dubai. At 31 July 2008 we had a contractual commitment to settle outstanding monies on this asset purchase of £288k (AED 2.1m). 

Included within motor vehicles are assets held under lease purchase agreements with a net book value of £34k (2007 £33k). The depreciation charge on these assets for the year was £13k (2007: £12k).

All property, plant and equipment disclosed above are free from restrictions on title. No property, plant and equipment either in 2008 or 2007 has been pledged as security against the liabilities of the Group.

7 TRADE AND OTHER RECEIVABLES

	31 July 2008	31 July 2007
	£'000	£'000
Trade receivables	11,802	4,927
Amounts owed by related parties	210	139
Other receivables	719	30
Prepayments and accrued income	4,329	607
Shareholder loans	179	-
	17,239	5,703
Provision for trade and other receivables	-	(10)
	17,239	5,693

YOUGOV PLC

NOTES TO THE COMPANY FINANCIAL STATEMENTS

For the year ended 31 July 2008

 

The ageing of the current trade receivables is as follows:

	31 July 2008	31 July 2007
	£'000	£'000
Within payment terms	6,853	1,950
Not more than three months	2,325	2,104
More than three months but not more than six months	1,543	302
More than six months but not more than one year	935	496
More than one year	146	75
	11,802	4,927

The average credit period taken is 88 days (2007: 104 days]. The Group's trade receivables are stated after allowances for bad and doubtful debts. This allowance is determined by considering all past due balances and by reference to past default experience.

The Directors consider that the carrying value of trade and other receivables approximates their fair value. Concentrations of credit risk do exist with certain clients with which we have trading relationships but none have a history of default and all command a certain stature within the marketplace which minimises any potential risk of default. Material balances (defined as >£250k (2007: >£100k) represent 41% of trade receivables (2007: 31%). 

At 31 July 2008 £433k (DKK 4.1m) (2007: £nil) of the trade and other receivables of Zapera.com A/S was used as security against a loan and revolving overdraft facility held by Zapera.com A/S.

At 31 July 2008 psychonomics AG had the option to borrow €300k (£236k) which is secured against the trade and other receivables of the business. At 31 July 2008 £nil had been drawn down.

psychonomics AG has secured a value of up to €280k (£220k) in the event of default on rental payments against its trade and other receivables.

8 CURRENT LIABILITIES

	31 July 2008	31 July 2007
	£'000	£'000
Lease liabilities	3	24
Provisions	1,265	544
Trade payables	1,538	490
Accruals and deferred income	6,902	2,436
Other payables	1,788	-
Bank loan and overdraft	1,127	-
Current tax payable	1,048	147
Deferred consideration on acquisition of subsidiary	5,898	-
Shareholder loan	47	-
	19,616	3,641

The average credit period taken for trade purchases is 34 days (2007: 35 days). The Directors consider that the carrying amount of trade payables approximates to their fair value.

The bank loans and overdraft are secured by a fixed charge (to a maximum of DKK 4.1m (£433k) against the trade receivables of Zapera.com A/S. The rate of interest payable on this debt is between 7.75% and 7.9%.

The Group has sufficient financial risk management policies in place to ensure that all trade payables are settled within the respective credit period.

 

YOUGOV PLC

NOTES TO THE COMPANY FINANCIAL STATEMENTS

For the year ended 31 July 2008

9 NON-CURRENT LIABILITIES

	31 July 2008	31 July 2007
	£'000	£'000
Lease liabilities	6	-
Provisions	15	-
Deferred consideration on acquisition of subsidiary	1,152	334
Deferred tax liability	4,865	56
	6,038	390

At 31 July 2008 deferred consideration relating to the purchase of the trade and assets of Siraj is included under current liabilities. This amount is fixed at AED 2.5m (£344k),

At 31 July 2008 deferred consideration relating to the acquisition of Zapera.com A/S and psychonomics AG were included within both current and non-current liabilities.

Deferred consideration in respect of earnouts is based on the Directors' best estimates of future obligations, which are dependent upon future performance of the interests acquired and assume that profitability targets are met. Deferred consideration is included within current liabilities or non-current liabilities as appropriate.

10 PROVISIONS

	Panel incentives	Total
	£'000	£'000
At 1 August 2007	1,193	1,193
Provided during the year	2,009	2,009
Utilised during the year	(1,102)	(1,102)
Released during the year	(820)	(820)
At 31 July 2008	1,280	1,280
Included within current liabilities	1,265	1,265
Included within non-current liabilities	15	15
	1,280	1,280

The panel incentive provision represents the Directors best estimate of the future liability in relation to the value of panel incentives that have accrued in the panelists virtual accounts by 31 July 2008. The provision of £1,280k represents 30% of the maximum potential liability of £4,223k (2007: £542k representing 35% of the total liability of £1,556k). Variables considered when arriving at an appropriate percentage of the total liability are panel churn rates, panel activity rates, current payment volume and the time value of money. Whilst each geographical panel is considered separately a consolidated provision of 30% (2007: 35%) is consistent with our internal historical data and the breadth of maturities of panels within the Group. 

ENDFR FFLFASSASEDS